[IHB] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock

[IHB] INFRAHARTA HOLDINGS BERHAD

Announcement Date

29-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- -109.61%

YoY- -2583.08%

Quarter Report

IHB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Annualized Quarter Result
Revenue	20,952	54,984	221,043	206,076	167,528	149,968	161,680	-27.85%
YoY %	-61.89%	-75.13%	7.26%	23.01%	11.71%	-7.24%	-	-
Horiz. %	12.96%	34.01%	136.72%	127.46%	103.62%	92.76%	100.00%	-
PBT	-8,938	-510	-4,779	-3,002	692	-10,612	-7,634	2.55%
YoY %	-1,652.55%	89.33%	-59.19%	-533.82%	106.52%	-39.01%	-	-
Horiz. %	117.08%	6.68%	62.60%	39.32%	-9.06%	139.01%	100.00%	-
Tax	-15,580	-13,644	-21	-328	-404	-322	-204	99.94%
YoY %	-14.19%	-64,871.43%	93.60%	18.81%	-25.47%	-57.84%	-	-
Horiz. %	7,637.25%	6,688.24%	10.29%	160.78%	198.04%	157.84%	100.00%	-
NP	-24,518	-14,154	-4,800	-3,330	288	-10,934	-7,838	19.99%
YoY %	-73.22%	-194.88%	-44.14%	-1,256.25%	102.63%	-39.50%	-	-
Horiz. %	312.81%	180.58%	61.24%	42.49%	-3.67%	139.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-24,824	-13,764	-4,977	-3,228	130	-10,932	-7,836	20.23%
YoY %	-80.35%	-176.55%	-54.18%	-2,583.08%	101.19%	-39.51%	-	-
Horiz. %	316.79%	175.65%	63.51%	41.19%	-1.66%	139.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	58.38%	-	-	-
YoY %	-	-	-	-	0.00%	-	-	-
Horiz. %	-	-	-	-	100.00%	-	-	-
Total Cost	45,470	69,138	225,843	209,406	167,240	160,902	169,518	-18.96%
YoY %	-34.23%	-69.39%	7.85%	25.21%	3.94%	-5.08%	-	-
Horiz. %	26.82%	40.79%	133.23%	123.53%	98.66%	94.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	84,941	175,517	147,954	94,379	87,100	81,510	85,069	-0.02%
YoY %	-51.61%	18.63%	56.77%	8.36%	6.86%	-4.18%	-	-
Horiz. %	99.85%	206.32%	173.92%	110.94%	102.39%	95.82%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/20	30/09/19	30/09/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	84,941	175,517	147,954	94,379	87,100	81,510	85,069	-0.02%
YoY %	-51.61%	18.63%	56.77%	8.36%	6.86%	-4.18%	-	-
Horiz. %	99.85%	206.32%	173.92%	110.94%	102.39%	95.82%	100.00%	-
NOSH	207,636	188,760	186,910	145,200	129,999	119,868	119,816	9.18%
YoY %	10.00%	0.99%	28.73%	11.69%	8.45%	0.04%	-	-
Horiz. %	173.30%	157.54%	156.00%	121.19%	108.50%	100.04%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	-117.02%	-25.74%	-2.17%	-1.62%	0.17%	-7.29%	-4.85%	-
YoY %	-354.62%	-1,086.18%	-33.95%	-1,052.94%	102.33%	-50.31%	-	-
Horiz. %	2,412.78%	530.72%	44.74%	33.40%	-3.51%	150.31%	100.00%	-
ROE	-29.22%	-7.84%	-3.36%	-3.42%	0.15%	-13.41%	-9.21%	-
YoY %	-272.70%	-133.33%	1.75%	-2,380.00%	101.12%	-45.60%	-	-
Horiz. %	317.26%	85.12%	36.48%	37.13%	-1.63%	145.60%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	11.10	20.05	121.01	141.93	128.87	125.11	134.94	-32.91%
YoY %	-44.64%	-83.43%	-14.74%	10.13%	3.01%	-7.28%	-	-
Horiz. %	8.23%	14.86%	89.68%	105.18%	95.50%	92.72%	100.00%	-
EPS	-12.48	-7.30	-3.15	-2.22	0.10	-9.12	-6.54	10.87%
YoY %	-70.96%	-131.75%	-41.89%	-2,320.00%	101.10%	-39.45%	-	-
Horiz. %	190.83%	111.62%	48.17%	33.94%	-1.53%	139.45%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.45	0.64	0.81	0.65	0.67	0.68	0.71	-7.02%
YoY %	-29.69%	-20.99%	24.62%	-2.99%	-1.47%	-4.23%	-	-
Horiz. %	63.38%	90.14%	114.08%	91.55%	94.37%	95.77%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 145,200
RPS	4.92	12.92	51.94	48.43	39.37	35.24	37.99	-27.86%
YoY %	-61.92%	-75.13%	7.25%	23.01%	11.72%	-7.24%	-	-
Horiz. %	12.95%	34.01%	136.72%	127.48%	103.63%	92.76%	100.00%	-
EPS	-5.83	-3.23	-1.17	-0.76	0.03	-2.57	-1.84	20.23%
YoY %	-80.50%	-176.07%	-53.95%	-2,633.33%	101.17%	-39.67%	-	-
Horiz. %	316.85%	175.54%	63.59%	41.30%	-1.63%	139.67%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1996	0.4124	0.3477	0.2218	0.2047	0.1915	0.1999	-0.02%
YoY %	-51.60%	18.61%	56.76%	8.35%	6.89%	-4.20%	-	-
Horiz. %	99.85%	206.30%	173.94%	110.96%	102.40%	95.80%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.285	0.89	0.88	0.79	0.66	0.40	0.495	-
P/RPS	2.57	4.44	0.73	0.56	0.51	0.32	0.37	36.30%
YoY %	-42.12%	508.22%	30.36%	9.80%	59.38%	-13.51%	-	-
Horiz. %	694.59%	1,200.00%	197.30%	151.35%	137.84%	86.49%	100.00%	-
P/EPS	-2.17	-17.73	-32.30	-35.54	660.00	-4.39	-7.57	-18.10%
YoY %	87.76%	45.11%	9.12%	-105.38%	15,134.17%	42.01%	-	-
Horiz. %	28.67%	234.21%	426.68%	469.48%	-8,718.63%	57.99%	100.00%	-
EY	-46.14	-5.64	-3.10	-2.81	0.15	-22.80	-13.21	22.12%
YoY %	-718.09%	-81.94%	-10.32%	-1,973.33%	100.66%	-72.60%	-	-
Horiz. %	349.28%	42.69%	23.47%	21.27%	-1.14%	172.60%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.63	1.39	1.09	1.22	0.99	0.59	0.70	-1.66%
YoY %	-54.68%	27.52%	-10.66%	23.23%	67.80%	-15.71%	-	-
Horiz. %	90.00%	198.57%	155.71%	174.29%	141.43%	84.29%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	26/11/20	28/11/19	30/11/18	29/08/17	24/08/16	28/08/15	26/08/14	-
Price	0.28	0.86	0.895	1.02	0.63	0.40	0.47	-
P/RPS	2.52	4.29	0.74	0.72	0.49	0.32	0.35	37.09%
YoY %	-41.26%	479.73%	2.78%	46.94%	53.12%	-8.57%	-	-
Horiz. %	720.00%	1,225.71%	211.43%	205.71%	140.00%	91.43%	100.00%	-
P/EPS	-2.13	-17.14	-32.85	-45.88	630.00	-4.39	-7.19	-17.66%
YoY %	87.57%	47.82%	28.40%	-107.28%	14,450.80%	38.94%	-	-
Horiz. %	29.62%	238.39%	456.88%	638.11%	-8,762.17%	61.06%	100.00%	-
EY	-46.97	-5.84	-3.04	-2.18	0.16	-22.80	-13.91	21.46%
YoY %	-704.28%	-92.11%	-39.45%	-1,462.50%	100.70%	-63.91%	-	-
Horiz. %	337.67%	41.98%	21.85%	15.67%	-1.15%	163.91%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.62	1.34	1.10	1.57	0.94	0.59	0.66	-0.99%
YoY %	-53.73%	21.82%	-29.94%	67.02%	59.32%	-10.61%	-	-
Horiz. %	93.94%	203.03%	166.67%	237.88%	142.42%	89.39%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos